Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.04% first-year return on $151k initial cash invested.
-14.04%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$3,960
Rent
-$1,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,960
Total Expenses
$5,731
Mortgage P&I
89%
$3,524
Property Taxes
16%
$636
Home Insurance
7%
$262
HOA
7%
$279
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1934 Rory Ln, Unit 3, Simi Valley, CA 93063 | $3,500 | 3 | 2.5 | 1583 | 0.6 mi |
1768 N Grover Cir, Simi Valley, CA 93063 | $3,950 | 3 | 3 | 1982 | 0.7 mi |
1791 Locust St, Simi Valley, CA 93063 | $3,750 | 3 | 2.5 | 1502 | 0.7 mi |
6016 Sunflower St, Simi Valley, CA 93063 | $3,999 | 3 | 2.5 | 1886 | 0.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality